- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
170 Hemphill School Rd NW, Atlanta, GA 30331
$153,000 • 2 beds • 1 baths • 812 sqft
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $32,130 initial cash invested.
Cash On Cash
-0.15%
Cap Rate
6.82%
Rent
$1,200
Signal: High
Cashflow
-$4
Financing
Purchase Price $153k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $32,130
Downpayment $30,600
Closing costs $1,530
Rehab $0
Furnishing $0
Cashflow
Total Income $1,200
Total Expenses $1,204
Mortgage P&I $814
Property Taxes $24
Home Insurance $54
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...